[SCN] QoQ TTM Result on 30-Jun-2016 [#4]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -303.78%
YoY- 91.17%
View:
Show?
TTM Result
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Revenue 2,628 3,671 5,290 5,444 6,891 7,546 9,089 -68.04%
PBT -2,610 -2,531 -2,520 -1,246 -291 471 -12,899 -76.98%
Tax 71 71 71 71 0 0 0 -
NP -2,539 -2,460 -2,449 -1,175 -291 471 -12,899 -77.56%
-
NP to SH -2,539 -2,460 -2,449 -1,175 -291 471 -12,899 -77.56%
-
Tax Rate - - - - - 0.00% - -
Total Cost 5,167 6,131 7,739 6,619 7,182 7,075 21,988 -73.59%
-
Net Worth -868,000 -8,320 -845,654 7,417 -9,346,700 0 -655,750 29.40%
Dividend
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Net Worth -868,000 -8,320 -845,654 7,417 -9,346,700 0 -655,750 29.40%
NOSH 200,000 200,000 200,392 200,476 2,930,000 203,913 215,000 -6.43%
Ratio Analysis
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
NP Margin -96.61% -67.01% -46.29% -21.58% -4.22% 6.24% -141.92% -
ROE 0.00% 0.00% 0.00% -15.84% 0.00% 0.00% 0.00% -
Per Share
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
RPS 1.31 1.84 2.64 2.72 0.24 3.70 4.23 -65.96%
EPS -1.27 -1.23 -1.22 -0.59 -0.01 0.23 -6.00 -76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.34 -0.0416 -4.22 0.037 -3.19 0.00 -3.05 38.30%
Adjusted Per Share Value based on latest NOSH - 200,476
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
RPS 1.31 1.84 2.65 2.72 3.45 3.77 4.54 -68.10%
EPS -1.27 -1.23 -1.22 -0.59 -0.15 0.24 -6.45 -77.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -4.34 -0.0416 -4.2283 0.0371 -46.7335 0.00 -3.2788 29.40%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Date 31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 29/01/16 31/12/15 -
Price 0.01 0.01 0.01 0.01 0.045 0.045 0.05 -
P/RPS 0.76 0.54 0.38 0.37 19.13 1.22 1.18 -33.26%
P/EPS -0.79 -0.81 -0.82 -1.71 -453.09 19.48 -0.83 -4.43%
EY -126.95 -123.00 -122.21 -58.61 -0.22 5.13 -119.99 5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.27 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/17 31/10/16 30/09/16 30/06/16 31/03/16 31/01/16 31/12/15 CAGR
Date 31/03/17 30/12/16 30/11/16 29/08/16 31/05/16 - 29/02/16 -
Price 0.01 0.01 0.01 0.01 0.01 0.00 0.04 -
P/RPS 0.76 0.54 0.38 0.37 4.25 0.00 0.95 -18.54%
P/EPS -0.79 -0.81 -0.82 -1.71 -100.69 0.00 -0.67 16.35%
EY -126.95 -123.00 -122.21 -58.61 -0.99 0.00 -149.99 -14.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.27 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment